Exhibit 99.1

 

red violet Reports Third Quarter 2026 Financial Results

Revenue Increases 20% to a Record $27.8 Million Producing a Record $12.7 Million in Cash Flow from Operations

 

BOCA RATON, Fla. – November 4, 2026 – Red Violet, Inc. (NASDAQ: RDVT), a leading identity intelligence and analytics company, today announced financial results for the quarter ended September 30, 2026.

“red violet delivered another record revenue quarter, surpassing $100 million in trailing twelve-month revenue for the first time, and generating record operating cash flow,” stated Derek Dubner, red violet’s CEO. “The continued expansion of digital interactions, coupled with increasingly sophisticated AI-driven fraud, is fueling demand for identity resolution, fraud prevention, and compliance solutions. Our proprietary platform and longitudinal identity graph deliver accurate identity intelligence that informs critical decisions and supports customers’ daily workflows. We believe these secular tailwinds, combined with our strengthening competitive advantages, position us to capture a growing share of this expanding market.”

Third Quarter Financial Results

For the three months ended September 30, 2026 as compared to the three months ended September 30, 2025:

•
Total revenue increased 20% to $27.8 million.
•
Gross profit increased 25% to $21.0 million. Gross margin increased to 76% from 73%.
•
Adjusted gross profit increased 22% to $23.7 million. Adjusted gross margin increased to 85% from 84%.
•
Net income increased 29% to $5.4 million, which resulted in earnings of $0.35 per basic and diluted share. Net income margin increased to 20% from 18%.
•
Adjusted EBITDA increased 22% to $11.0 million. Adjusted EBITDA margin increased to 40% from 39%.
•
Adjusted net income increased 23% to $7.3 million, which resulted in adjusted earnings of $0.48 and $0.47 per basic and diluted share, respectively.
•
Net cash provided by operating activities increased 25% to $12.7 million.
•
Cash and cash equivalents, together with investments in U.S. Treasury securities, totaled $165.7 million as of September 30, 2026, with no debt.

Third Quarter and Recent Business Highlights

•
Closed an underwritten public offering of 1,916,667 shares of common stock, including 250,000 shares of common stock sold pursuant to the full exercise of the underwriters’ option, providing net proceeds of $108.7 million, after deducting underwriting discounts and commissions and offering expenses.
•
Added 383 customers to IDI™ during the third quarter, ending the quarter with 11,252 customers.
•
Added 19,688 users to FOREWARN® during the third quarter, ending the quarter with 462,861 users. Over 665 REALTOR® Associations throughout the U.S. are now contracted to use FOREWARN.

Conference Call

In conjunction with this release, red violet will host a conference call and webcast today at 4:30 pm ET to discuss its quarterly results and provide a business update. Please click here to pre-register for the conference call and obtain your dial in number and passcode. To access the live audio webcast, visit the Investors section of the red violet website at www.redviolet.com. Please login at least 15 minutes prior to the start of the call to ensure adequate time for any downloads that may be required. Following the completion of the conference call, an archived webcast of the conference call will be available on the Investors section of the red violet website at www.redviolet.com.

1


 

About red violet®

At red violet, we build proprietary technologies and apply analytical capabilities to deliver identity intelligence. Our technology powers critical solutions, which empower organizations to operate with confidence. Our solutions enable the real-time identification and location of people, businesses, assets and their interrelationships. These solutions are used for purposes including identity verification, risk mitigation, due diligence, fraud detection and prevention, regulatory compliance, and customer acquisition. Our cloud-native, AI-embedded identity intelligence platform, CORE™, is purpose-built for the enterprise, yet flexible enough for organizations of all sizes, bringing clarity to massive datasets by transforming data into intelligence. Our solutions are used today to enable frictionless commerce, enhance safety, and mitigate fraud and the related financial losses borne by society. For more information, please visit www.redviolet.com.

Company Contact:
Camilo Ramirez
Red Violet, Inc.
561-757-4500
ir@redviolet.com

 

Investor Relations Contact:

Steven Hooser
Three Part Advisors
214-872-2710
ir@redviolet.com

Use of Non-GAAP Financial Measures

Management evaluates the financial performance of our business on a variety of key indicators, including non-GAAP metrics of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and free cash flow ("FCF"). Adjusted EBITDA is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, excluding interest income, income tax expense, depreciation and amortization, share-based compensation expense, acquisition-related costs, litigation costs, and write-off of long-lived assets. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. Adjusted net income is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, adjusted to exclude share-based compensation expense, amortization of share-based compensation capitalized in intangible assets, acquisition-related costs, litigation costs, and write-off of long-lived assets, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets, and adjusted gross margin as adjusted gross profit as a percentage of revenue. We define FCF as net cash provided by operating activities reduced by purchase of property and equipment and capitalized costs included in intangible assets.

FORWARD-LOOKING STATEMENTS

This press release contains "forward-looking statements," as that term is defined under the Private Securities Litigation Reform Act of 1995 (PSLRA), which statements may be identified by words such as "expects," "plans," "projects," "will," "may," "anticipate," "believes," "should," "intends," "estimates," and other words of similar meaning. Such forward looking statements are subject to risks and uncertainties that are often difficult to predict, are beyond our control and which may cause results to differ materially from expectations, including whether the continued expansion of digital interactions and AI-driven fraud will continue to fuel demand for identity resolution, fraud prevention, and compliance solutions; and whether the Company’s proprietary platform and longitudinal identity graph, combined with its competitive advantages, will enable it to capture a growing share of this expanding market. Readers are cautioned not to place undue reliance on these forward-looking statements, which are based on our expectations as of the date of this press release and speak only as of the date of this press release and are advised to consider the factors listed above together with the additional factors under the heading "Forward-Looking Statements" and "Risk Factors" in red violet's Form 10-K for the year ended December 31, 2025, filed on March 4, 2026, as may be supplemented or amended by the Company's other filings with the Securities and Exchange Commission (the “SEC”). We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by law.

2


 

RED VIOLET, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except share data)

(unaudited)

 

 

 

September 30, 2026

 

 

December 31, 2025

 

ASSETS:

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

68,058

 

 

$

43,557

 

Short-term investments

 

 

36,286

 

 

 

-

 

Accounts receivable, net of allowance for doubtful accounts of $239 and $231 as of
  September 30, 2026 and December 31, 2025, respectively

 

 

13,626

 

 

 

10,697

 

Prepaid expenses and other current assets

 

 

3,677

 

 

 

2,281

 

Total current assets

 

 

121,647

 

 

 

56,535

 

Long-term investments

 

 

61,320

 

 

 

-

 

Property and equipment, net

 

 

926

 

 

 

882

 

Intangible assets, net

 

 

43,073

 

 

 

39,264

 

Goodwill

 

 

5,227

 

 

 

5,227

 

Right-of-use assets

 

 

2,179

 

 

 

2,570

 

Deferred tax assets

 

 

2,918

 

 

 

6,585

 

Other noncurrent assets

 

 

658

 

 

 

949

 

Total assets

 

$

237,948

 

 

$

112,012

 

LIABILITIES AND SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

2,638

 

 

$

1,977

 

Accrued expenses and other current liabilities

 

 

2,746

 

 

 

4,469

 

Current portion of operating lease liabilities

 

 

487

 

 

 

396

 

Deferred revenue

 

 

1,634

 

 

 

1,028

 

Total current liabilities

 

 

7,505

 

 

 

7,870

 

Noncurrent operating lease liabilities

 

 

2,080

 

 

 

2,396

 

Other noncurrent liabilities

 

 

796

 

 

 

820

 

Total liabilities

 

 

10,381

 

 

 

11,086

 

Shareholders' equity:

 

 

 

 

 

 

Preferred stock—$0.001 par value, 10,000,000 shares authorized, and 0 shares
  issued and outstanding, as of September 30, 2026 and December 31, 2025

 

 

-

 

 

 

-

 

Common stock—$0.001 par value, 200,000,000 shares authorized, 16,050,406 and
  14,151,350 shares issued and outstanding, as of September 30, 2026 and
  December 31, 2025

 

 

16

 

 

 

14

 

Additional paid-in capital

 

 

200,826

 

 

 

88,628

 

Retained earnings

 

 

27,077

 

 

 

12,284

 

Accumulated other comprehensive loss

 

 

(352

)

 

 

-

 

Total shareholders' equity

 

 

227,567

 

 

 

100,926

 

Total liabilities and shareholders' equity

 

$

237,948

 

 

$

112,012

 

 

3


 

RED VIOLET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except share data)

(unaudited)

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenue

 

$

27,751

 

 

$

23,083

 

 

$

80,299

 

 

$

66,860

 

Costs and expenses(1):

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation and amortization)

 

 

4,018

 

 

 

3,622

 

 

 

11,655

 

 

 

10,784

 

Sales and marketing expenses

 

 

6,160

 

 

 

5,402

 

 

 

17,768

 

 

 

16,431

 

General and administrative expenses

 

 

8,971

 

 

 

6,777

 

 

 

25,138

 

 

 

20,204

 

Depreciation and amortization

 

 

2,837

 

 

 

2,706

 

 

 

8,434

 

 

 

7,903

 

Total costs and expenses

 

 

21,986

 

 

 

18,507

 

 

 

62,995

 

 

 

55,322

 

Income from operations

 

 

5,765

 

 

 

4,576

 

 

 

17,304

 

 

 

11,538

 

Interest income

 

 

1,069

 

 

 

386

 

 

 

1,807

 

 

 

1,033

 

Income before income taxes

 

 

6,834

 

 

 

4,962

 

 

 

19,111

 

 

 

12,571

 

Income tax expense

 

 

1,389

 

 

 

749

 

 

 

4,318

 

 

 

2,232

 

Net income

 

$

5,445

 

 

$

4,213

 

 

$

14,793

 

 

$

10,339

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.35

 

 

$

0.30

 

 

$

1.01

 

 

$

0.74

 

Diluted

 

$

0.35

 

 

$

0.29

 

 

$

0.99

 

 

$

0.71

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

15,342,614

 

 

 

14,027,994

 

 

 

14,575,079

 

 

 

14,014,993

 

Diluted

 

 

15,754,154

 

 

 

14,618,657

 

 

 

14,914,635

 

 

 

14,567,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Share-based compensation expense in each category:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue (exclusive of depreciation and amortization)

 

$

15

 

 

$

-

 

 

$

44

 

 

$

-

 

Sales and marketing expenses

 

 

233

 

 

 

206

 

 

 

608

 

 

 

594

 

General and administrative expenses

 

 

1,831

 

 

 

1,500

 

 

 

5,713

 

 

 

4,535

 

Total

 

$

2,079

 

 

$

1,706

 

 

$

6,365

 

 

$

5,129

 

 

 

 

 

 

 

 

 

 

 

4


 

RED VIOLET, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2026

 

 

2025

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income

 

$

14,793

 

 

$

10,339

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

8,434

 

 

 

7,903

 

Share-based compensation expense

 

 

6,365

 

 

 

5,129

 

Write-off of long-lived assets

 

 

12

 

 

 

3

 

Provision for bad debts

 

 

791

 

 

 

408

 

Noncash lease expenses

 

 

391

 

 

 

382

 

Accretion of discount on investments in U.S. Treasury securities, net

 

 

(54

)

 

 

-

 

Deferred income tax expense

 

 

3,791

 

 

 

2,020

 

Changes in assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(3,720

)

 

 

(2,766

)

Prepaid expenses and other current assets

 

 

(486

)

 

 

(610

)

Other noncurrent assets

 

 

291

 

 

 

58

 

Accounts payable

 

 

661

 

 

 

637

 

Accrued expenses and other current liabilities

 

 

(1,757

)

 

 

(701

)

Deferred revenue

 

 

606

 

 

 

147

 

Operating lease liabilities

 

 

(225

)

 

 

(289

)

Net cash provided by operating activities

 

 

29,893

 

 

 

22,660

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

Purchases of investments in U.S. Treasury securities

 

 

(98,938

)

 

 

-

 

Purchase of property and equipment

 

 

(263

)

 

 

(439

)

Capitalized costs included in intangible assets

 

 

(10,555

)

 

 

(7,679

)

Net cash used in investing activities

 

 

(109,756

)

 

 

(8,118

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

Proceeds from issuance of common stock, net of issuance costs

 

 

108,705

 

 

 

-

 

Taxes paid related to net share settlement of vesting of restricted stock units

 

 

(1,219

)

 

 

(860

)

Repurchases of common stock

 

 

(3,122

)

 

 

(653

)

Dividend payable

 

 

-

 

 

 

(4,181

)

Net cash provided by (used in) financing activities

 

 

104,364

 

 

 

(5,694

)

Net increase in cash and cash equivalents

 

$

24,501

 

 

$

8,848

 

Cash and cash equivalents at beginning of period

 

 

43,557

 

 

 

36,504

 

Cash and cash equivalents at end of period

 

$

68,058

 

 

$

45,352

 

SUPPLEMENTAL DISCLOSURE INFORMATION:

 

 

 

 

 

 

Cash paid for interest

 

$

-

 

 

$

-

 

Cash paid for income taxes

 

$

570

 

 

$

683

 

Share-based compensation capitalized in intangible assets

 

$

1,471

 

 

$

1,146

 

Retirement of treasury stock

 

$

4,341

 

 

$

1,513

 

Right-of-use assets obtained in exchange of operating lease liabilities

 

$

-

 

 

$

1,153

 

 

 

 

 

 

5


 

Use and Reconciliation of Non-GAAP Financial Measures

 

Management evaluates the financial performance of our business on a variety of key indicators, including non-GAAP metrics of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF. Adjusted EBITDA is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, excluding interest income, income tax expense, depreciation and amortization, share-based compensation expense, acquisition-related costs, litigation costs, and write-off of long-lived assets. We define adjusted EBITDA margin as adjusted EBITDA as a percentage of revenue. Adjusted net income is a non-GAAP financial measure equal to net income, the most directly comparable financial measure based on US GAAP, adjusted to exclude share-based compensation expense, amortization of share-based compensation capitalized in intangible assets, acquisition-related costs, litigation costs, and write-off of long-lived assets, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets, and adjusted gross margin as adjusted gross profit as a percentage of revenue. We define FCF as net cash provided by operating activities reduced by purchase of property and equipment, and capitalized costs included in intangible assets.

 

The following is a reconciliation of net income, the most directly comparable US GAAP financial measure, to adjusted EBITDA:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net income

 

$

5,445

 

 

$

4,213

 

 

$

14,793

 

 

$

10,339

 

Interest income

 

 

(1,069

)

 

 

(386

)

 

 

(1,807

)

 

 

(1,033

)

Income tax expense

 

 

1,389

 

 

 

749

 

 

 

4,318

 

 

 

2,232

 

Depreciation and amortization

 

 

2,837

 

 

 

2,706

 

 

 

8,434

 

 

 

7,903

 

Share-based compensation expense

 

 

2,079

 

 

 

1,706

 

 

 

6,365

 

 

 

5,129

 

Acquisition-related costs

 

 

225

 

 

 

(12

)

 

 

533

 

 

 

358

 

Litigation costs

 

 

84

 

 

 

60

 

 

 

269

 

 

 

73

 

Write-off of long-lived assets

 

 

11

 

 

 

-

 

 

 

12

 

 

 

3

 

Adjusted EBITDA

 

$

11,001

 

 

$

9,036

 

 

$

32,917

 

 

$

25,004

 

Revenue

 

$

27,751

 

 

$

23,083

 

 

$

80,299

 

 

$

66,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income margin

 

 

20

%

 

 

18

%

 

 

18

%

 

 

15

%

Adjusted EBITDA margin

 

 

40

%

 

 

39

%

 

 

41

%

 

 

37

%

 

The following is a reconciliation of net income, the most directly comparable US GAAP financial measure, to adjusted net income:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands, except share data)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net income

 

$

5,445

 

 

$

4,213

 

 

$

14,793

 

 

$

10,339

 

Share-based compensation expense

 

 

2,079

 

 

 

1,706

 

 

 

6,365

 

 

 

5,129

 

Amortization of share-based compensation
  capitalized in intangible assets

 

 

411

 

 

 

413

 

 

 

1,231

 

 

 

1,235

 

Acquisition-related costs

 

 

225

 

 

 

(12

)

 

 

533

 

 

 

358

 

Litigation costs

 

 

84

 

 

 

60

 

 

 

269

 

 

 

73

 

Write-off of long-lived assets

 

 

11

 

 

 

-

 

 

 

12

 

 

 

3

 

Tax effect of adjustments(1)

 

 

(915

)

 

 

(423

)

 

 

(2,098

)

 

 

(1,529

)

Adjusted net income

 

$

7,340

 

 

$

5,957

 

 

$

21,105

 

 

$

15,608

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.35

 

 

$

0.30

 

 

$

1.01

 

 

$

0.74

 

Diluted

 

$

0.35

 

 

$

0.29

 

 

$

0.99

 

 

$

0.71

 

Adjusted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.48

 

 

$

0.42

 

 

$

1.45

 

 

$

1.11

 

Diluted

 

$

0.47

 

 

$

0.41

 

 

$

1.42

 

 

$

1.07

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

15,342,614

 

 

 

14,027,994

 

 

 

14,575,079

 

 

 

14,014,993

 

Diluted

 

 

15,754,154

 

 

 

14,618,657

 

 

 

14,914,635

 

 

 

14,567,167

 

 

 

6


 

(1)
The tax effect of adjustments is calculated using the expected combined federal and state statutory tax rate, which was approximately 26.00% for the three and nine months ended September 30, 2026 and 2025. The resulting tax effect may differ from applying such rate to total adjustments due to the tax treatment of certain items. Beginning with our Annual Report on Form 10-K for the year ended December 31, 2025, we updated the methodology for determining the income tax effects of adjustments in calculating non-GAAP adjusted net income. Prior-period amounts have been revised to conform to the current methodology and presentation. These revisions did not affect our previously reported GAAP financial statements.

 

The following is a reconciliation of gross profit, the most directly comparable US GAAP financial measure, to adjusted gross profit:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Revenue

 

$

27,751

 

 

$

23,083

 

 

$

80,299

 

 

$

66,860

 

Cost of revenue (exclusive of depreciation and
  amortization)

 

 

(4,018

)

 

 

(3,622

)

 

 

(11,655

)

 

 

(10,784

)

Depreciation and amortization related to cost of revenue

 

 

(2,765

)

 

 

(2,651

)

 

 

(8,227

)

 

 

(7,746

)

Gross profit

 

 

20,968

 

 

 

16,810

 

 

 

60,417

 

 

 

48,330

 

Depreciation and amortization of certain intangible
  assets
(1)

 

 

2,702

 

 

 

2,615

 

 

 

8,080

 

 

 

7,627

 

Adjusted gross profit

 

$

23,670

 

 

$

19,425

 

 

$

68,497

 

 

$

55,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

 

76

%

 

 

73

%

 

 

75

%

 

 

72

%

Adjusted gross margin

 

 

85

%

 

 

84

%

 

 

85

%

 

 

84

%

 

(1)
Depreciation and amortization of certain intangible assets primarily consists of the amortization of capitalized internal-use software development costs, which are included within intangible assets and amortized over their estimated useful lives.

 

The following is a reconciliation of net cash provided by operating activities, the most directly comparable US GAAP financial measure, to FCF:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

(Dollars in thousands)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Net cash provided by operating activities

 

$

12,671

 

 

$

10,172

 

 

$

29,893

 

 

$

22,660

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(95

)

 

 

(187

)

 

 

(263

)

 

 

(439

)

Capitalized costs included in intangible assets

 

 

(3,752

)

 

 

(2,695

)

 

 

(10,555

)

 

 

(7,679

)

Free cash flow

 

$

8,824

 

 

$

7,290

 

 

$

19,075

 

 

$

14,542

 

 

In order to assist readers of our condensed consolidated financial statements in understanding the operating results that management uses to evaluate the business and for financial planning purposes, we present non-GAAP measures of adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF as supplemental measures of our operating performance and liquidity. We believe they provide useful information to our investors as they eliminate the impact of certain items that we do not consider indicative of our cash operations and ongoing operating performance. In addition, we use them as an integral part of our internal reporting to measure the performance and operating strength of our business.

 

7


 

We believe adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF are relevant and provide useful information frequently used by securities analysts, investors, and other interested parties in their evaluation of the operating performance of companies similar to ours and are indicators of the operational strength of our business. We believe adjusted EBITDA eliminates the uneven effect of considerable amounts of non-cash depreciation and amortization, share-based compensation expense, and the impact of other items not indicative of our ongoing operating performance. Adjusted EBITDA margin is calculated as adjusted EBITDA as a percentage of revenue. We believe adjusted net income provides additional means of evaluating period-over-period operating performance by eliminating certain non-cash expenses and other items that might otherwise make comparisons of our ongoing business with prior periods more difficult and obscure trends in ongoing operations. Adjusted net income is a non-GAAP financial measure equal to net income, adjusted to exclude share-based compensation expense, amortization of share-based compensation capitalized in intangible assets, and other items not indicative of our ongoing operating performance, and to include the tax effect of adjustments. We define adjusted earnings per share as adjusted net income divided by the weighted average shares outstanding. Our adjusted gross profit is a measure used by management in evaluating the business’s current operating performance by excluding the impact of prior historical costs of certain assets that are expensed systematically and allocated over the estimated useful lives of the assets, which may not be indicative of the current operating activity. We define adjusted gross profit as gross profit plus depreciation and amortization of certain intangible assets. We believe adjusted gross profit provides useful information to our investors by eliminating the impact of certain non-cash depreciation and amortization, and primarily the amortization of software developed for internal use, providing a baseline of our core operating results that allow for analyzing trends in our underlying business consistently over multiple periods. Adjusted gross margin is calculated as adjusted gross profit as a percentage of revenue. We believe FCF is an important liquidity measure of the cash that is available, after capital expenditures, for operational expenses and investment in our business. FCF is a measure used by management to understand and evaluate the business’s operating performance and trends over time. FCF is calculated by using net cash provided by operating activities, less purchase of property and equipment and capitalized costs included in intangible assets.

 

Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF are not intended to be performance measures that should be regarded as an alternative to, or more meaningful than, financial measures presented in accordance with US GAAP. In addition, FCF is not intended to represent our residual cash flow available for discretionary expenses and is not necessarily a measure of our ability to fund our cash needs. The way we measure adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted earnings per share, adjusted gross profit, adjusted gross margin, and FCF may not be comparable to similarly titled measures presented by other companies, and may not be identical to corresponding measures used in our various agreements.

 

SUPPLEMENTAL METRICS

The following metrics are intended as a supplement to the financial statements found in this release and other information furnished or filed with the SEC. These supplemental metrics are not necessarily derived from any underlying financial statement amounts. We believe these supplemental metrics help investors understand trends within our business and evaluate the performance of such trends quickly and effectively. In the event of discrepancies between amounts in these tables and the Company's historical disclosures or financial statements, readers should rely on the Company's filings with the SEC and financial statements in the Company's most recent earnings release.

We intend to periodically review and refine the definition, methodology and appropriateness of each of these supplemental metrics. As a result, metrics are subject to removal and/or changes, and such changes could be material.

 

 

(Unaudited)

 

(Dollars in thousands)

 

Q4'24

 

 

Q1'25

 

 

Q2'25

 

 

Q3'25

 

 

Q4'25

 

 

Q1'26

 

 

Q2'26

 

 

Q3'26

 

Customer metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IDI - billable customers(1)

 

 

8,926

 

 

 

9,241

 

 

 

9,549

 

 

 

9,853

 

 

 

10,022

 

 

 

10,422

 

 

 

10,869

 

 

 

11,252

 

FOREWARN - users(2)

 

 

303,418

 

 

 

325,336

 

 

 

346,671

 

 

 

372,209

 

 

 

390,018

 

 

 

417,680

 

 

 

443,173

 

 

 

462,861

 

Revenue metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contractual revenue %(3)

 

 

77

%

 

 

74

%

 

 

77

%

 

 

75

%

 

 

77

%

 

 

75

%

 

 

77

%

 

 

78

%

Gross revenue retention %(4)

 

 

96

%

 

 

96

%

 

 

97

%

 

 

96

%

 

 

95

%

 

 

95

%

 

 

95

%

 

 

96

%

Other metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employees - sales and marketing

 

 

95

 

 

 

90

 

 

 

92

 

 

 

105

 

 

 

99

 

 

 

104

 

 

 

104

 

 

 

108

 

Employees - support

 

 

11

 

 

 

11

 

 

 

11

 

 

 

11

 

 

 

12

 

 

 

13

 

 

 

13

 

 

 

13

 

Employees - infrastructure

 

 

28

 

 

 

29

 

 

 

29

 

 

 

32

 

 

 

37

 

 

 

36

 

 

 

35

 

 

 

39

 

Employees - engineering

 

 

57

 

 

 

62

 

 

 

63

 

 

 

66

 

 

 

73

 

 

 

77

 

 

 

79

 

 

 

89

 

Employees - administration

 

 

25

 

 

 

24

 

 

 

28

 

 

 

28

 

 

 

29

 

 

 

30

 

 

 

30

 

 

 

29

 

 

 

 

8


 

(1) We define a billable customer of IDI as a single entity that generated revenue in the last three months of the period. Billable customers are typically corporate organizations. In most cases, corporate organizations will have multiple users and/or departments purchasing our solutions; however, we count the entire organization as a discrete customer.

(2) We define a user of FOREWARN as a unique person that has a subscription to use the FOREWARN service as of the last day of the period. A unique person can only have one user account.

(3) Contractual revenue % represents revenue generated from customers pursuant to pricing contracts containing a monthly fee and any additional overage divided by total revenue. Pricing contracts are generally annual contracts or longer, with auto renewal.

(4) Gross revenue retention is defined as the revenue retained from existing customers, net of reinstated revenue, and excluding expansion revenue. Revenue is measured once a customer has generated revenue for six consecutive months. Revenue is considered lost when all revenue from a customer ceases for three consecutive months; revenue generated by a customer after the three-month loss period is defined as reinstated revenue. Gross revenue retention percentage is calculated on a trailing twelve-month basis. The numerator of which is revenue lost during the period due to attrition, net of reinstated revenue, and the denominator of which is total revenue based on an average of total revenue at the beginning of each month during the period, with the quotient subtracted from one. Our gross revenue retention calculation excludes revenue from idiVERIFIED, which is purely transactional and currently represents less than 3% of total revenue.

 

9